investorscraft@gmail.com

Intrinsic value of Las Vegas Sands Corp. (LVS)

Previous Close$46.89
Intrinsic Value
Upside potential
Previous Close
$46.89

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh0 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-09-30.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Las Vegas Sands Corp., together with its subsidiaries, develops, owns, and operates integrated resorts in Asia and the United States. It owns and operates The Venetian Macao Resort Hotel, the Londoner Macao, The Parisian Macao, The Plaza Macao and Four Seasons Hotel Macao, Cotai Strip, and the Sands Macao in Macao, the People's Republic of China; and Marina Bay Sands in Singapore. The company also owns and operates The Venetian Resort Hotel Casino on the Las Vegas Strip; and the Sands Expo and Convention Center in Las Vegas, Nevada. Its integrated resorts feature accommodations, gaming, entertainment and retail malls, convention and exhibition facilities, celebrity chef restaurants, and other amenities. Las Vegas Sands Corp. was founded in 1988 and is based in Las Vegas, Nevada.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %44.0NaN
Revenue, $4234NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m4923NaN
Operating income, $m-689NaN
EBITDA, $m460NaN
Interest expense (income), $mNaN
Earnings before tax, $m-966NaN
Tax expense, $m-5NaN
Net income, $m-961NaN

BALANCE SHEET

Cash and short-term investments, $m1870NaN
Total assets, $m20059NaN
Adjusted assets (=assets-cash), $m18189NaN
Average production assets, $m12087NaN
Working capital, $m2945NaN
Total debt, $m14795NaN
Total liabilities, $m17811NaN
Total equity, $m2248NaN
Debt-to-equity ratio6.581NaN
Adjusted equity ratio0.025NaN

CASH FLOW

Net income, $m-961NaN
Depreciation, amort., depletion, $m1149NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-243NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-821NaN
Free cash flow, $m578NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2945
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount